[MUDA] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 103.56%
YoY- -99.03%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 864,524 702,920 662,381 609,150 566,580 782,315 825,162 3.15%
PBT 48,932 26,407 20,769 122 -14,948 61,298 67,032 -18.94%
Tax -7,104 14,247 -2,650 922 -3,940 -10,054 -157 1172.75%
NP 41,828 40,654 18,118 1,044 -18,888 51,244 66,874 -26.88%
-
NP to SH 32,928 37,844 16,586 676 -18,988 45,545 62,957 -35.11%
-
Tax Rate 14.52% -53.95% 12.76% -755.74% - 16.40% 0.23% -
Total Cost 822,696 662,266 644,262 608,106 585,468 731,071 758,288 5.59%
-
Net Worth 515,240 502,929 457,698 436,583 448,327 443,919 413,588 15.79%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 7,352 - - - 7,206 - -
Div Payout % - 19.43% - - - 15.82% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 515,240 502,929 457,698 436,583 448,327 443,919 413,588 15.79%
NOSH 296,115 294,111 293,396 281,666 293,024 288,259 287,214 2.05%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 4.84% 5.78% 2.74% 0.17% -3.33% 6.55% 8.10% -
ROE 6.39% 7.52% 3.62% 0.15% -4.24% 10.26% 15.22% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 291.96 239.00 225.76 216.27 193.36 271.39 287.30 1.07%
EPS 11.12 12.87 5.65 0.24 -6.48 15.80 21.92 -36.41%
DPS 0.00 2.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.74 1.71 1.56 1.55 1.53 1.54 1.44 13.45%
Adjusted Per Share Value based on latest NOSH - 293,930
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 283.41 230.43 217.14 199.69 185.74 256.46 270.51 3.15%
EPS 10.79 12.41 5.44 0.22 -6.22 14.93 20.64 -35.13%
DPS 0.00 2.41 0.00 0.00 0.00 2.36 0.00 -
NAPS 1.6891 1.6487 1.5004 1.4312 1.4697 1.4553 1.3558 15.79%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.95 0.80 0.73 0.58 0.60 0.62 0.70 -
P/RPS 0.33 0.33 0.32 0.27 0.31 0.23 0.24 23.67%
P/EPS 8.54 6.22 12.91 241.67 -9.26 3.92 3.19 92.91%
EY 11.71 16.08 7.74 0.41 -10.80 25.48 31.31 -48.12%
DY 0.00 3.13 0.00 0.00 0.00 4.03 0.00 -
P/NAPS 0.55 0.47 0.47 0.37 0.39 0.40 0.49 8.01%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/05/10 25/02/10 25/11/09 25/08/09 27/05/09 26/02/09 25/11/08 -
Price 0.90 0.83 0.81 0.79 0.61 0.59 0.63 -
P/RPS 0.31 0.35 0.36 0.37 0.32 0.22 0.22 25.71%
P/EPS 8.09 6.45 14.33 329.17 -9.41 3.73 2.87 99.67%
EY 12.36 15.50 6.98 0.30 -10.62 26.78 34.79 -49.86%
DY 0.00 3.01 0.00 0.00 0.00 4.24 0.00 -
P/NAPS 0.52 0.49 0.52 0.51 0.40 0.38 0.44 11.79%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment